| Revenue | DKK 15,2M | -11% |
| EBITDA | DKK 2,1M | -61% |
| Net profit | DKK 22,9M | +5760% |
| Total assets | DKK 251,7M | -6% |
| Equity | DKK 88,9M | +34% |
| Employees | — | — |
| Item | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 5.847 | 9.253 | 15.601 | 15.696 | 15.589 | 16.509 | 17.004 | 15.204 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | 13.364 | -6 | -7 | -10 | -670 | 1.234 | 2.640 | 5.465 | 14.459 | 15.518 | 16.541 | 5.262 | 2.071 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -13.370 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -9.378 | -11.520 | -11.599 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | -6 | -6 | -7 | -10 | -670 | 1.234 | 2.640 | 5.465 | 5.081 | 3.997 | 4.941 | 5.262 | 2.071 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.310 | 7.269 | 7.567 | 13.028 | 35.261 | -59.680 | -24.589 | -3.499 | -747 | 8.919 | 2.262 | -4.390 | 20.340 |
| Profit before tax | — | — | — | — | — | — | — | — | 4.304 | 7.353 | 7.642 | 142 | 34.591 | -58.446 | -21.948 | 1.966 | 4.334 | 12.916 | 7.203 | 872 | 22.411 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -34 | 45 | 41 | 39 | 340 | -261 | -4.746 | -397 | 477 | 172 | 268 | 482 | -463 |
| Net profit | — | — | — | — | — | — | — | — | 4.339 | 7.308 | 7.601 | 103 | 0 | -58.185 | -17.202 | 2.363 | 3.858 | 12.744 | 6.935 | 390 | 22.874 |
| Item | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 271.634 | 379.787 | 72.138 | 85.896 | 241.251 | 195.612 | 175.504 | 168.596 | 166.951 | 168.759 | 175.184 | 267.327 | 251.695 |
| Equity | — | — | — | — | — | — | — | — | 50.890 | 50.916 | 65.984 | 78.618 | 114.146 | 56.527 | 39.781 | 42.470 | 46.213 | 52.182 | 63.385 | 66.392 | 88.924 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67.852 | 123.005 | 0 | 0 | 87.921 | 94.987 | 91.751 | 71.725 | 55.943 | 40.273 | 24.999 | 42.910 | 36.097 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 124.407 | 173.588 | 6.154 | 7.278 | 36.637 | 41.809 | 43.972 | 54.401 | 64.794 | 76.305 | 86.696 | 154.861 | 120.969 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 192.259 | 296.593 | 6.154 | 7.278 | 124.558 | 136.796 | 135.723 | 126.126 | 120.737 | 116.578 | 111.695 | 197.771 | 157.066 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BC Audit | Audit | 2009 | — | — |
MK Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2004 | |
| Individual | 0.0% | 0.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Christensen | Audit | 0 companies |
| Morten Kristoffer Larsen | Management | 0 companies |